首期 (港幣)
$19,000,000
每月還款 (港幣)
$122,891
總貸款額 (港幣)
$28,500,000
+
總利息 (港幣)
$8,367,164
=
總還款額 (港幣)
$36,867,164
| 還款計劃 | |||||
| 年期 | 分期 | 還款 (港幣 $) | 利息 (港幣 $) | 本金 (港幣 $) | 債務總額 (港幣 $) |
| 1 | 1 | $122,891 | $51,063 | $71,828 | $28,428,172 |
| 1 | 2 | $122,891 | $50,934 | $71,957 | $28,356,215 |
| 1 | 3 | $122,891 | $50,805 | $72,086 | $28,284,130 |
| 1 | 4 | $122,891 | $50,676 | $72,215 | $28,211,915 |
| 1 | 5 | $122,891 | $50,546 | $72,344 | $28,139,571 |
| 1 | 6 | $122,891 | $50,417 | $72,474 | $28,067,097 |
| 1 | 7 | $122,891 | $50,287 | $72,604 | $27,994,493 |
| 1 | 8 | $122,891 | $50,157 | $72,734 | $27,921,759 |
| 1 | 9 | $122,891 | $50,026 | $72,864 | $27,848,895 |
| 1 | 10 | $122,891 | $49,896 | $72,995 | $27,775,901 |
| 1 | 11 | $122,891 | $49,765 | $73,125 | $27,702,775 |
| 1 | 12 | $122,891 | $49,634 | $73,256 | $27,629,519 |
| 2 | 13 | $122,891 | $49,503 | $73,388 | $27,556,131 |
| 2 | 14 | $122,891 | $49,371 | $73,519 | $27,482,612 |
| 2 | 15 | $122,891 | $49,240 | $73,651 | $27,408,961 |
| 2 | 16 | $122,891 | $49,108 | $73,783 | $27,335,178 |
| 2 | 17 | $122,891 | $48,976 | $73,915 | $27,261,263 |
| 2 | 18 | $122,891 | $48,843 | $74,047 | $27,187,216 |
| 2 | 19 | $122,891 | $48,710 | $74,180 | $27,113,036 |
| 2 | 20 | $122,891 | $48,578 | $74,313 | $27,038,723 |
| 2 | 21 | $122,891 | $48,444 | $74,446 | $26,964,277 |
| 2 | 22 | $122,891 | $48,311 | $74,580 | $26,889,697 |
| 2 | 23 | $122,891 | $48,177 | $74,713 | $26,814,984 |
| 2 | 24 | $122,891 | $48,044 | $74,847 | $26,740,137 |
| 3 | 25 | $122,891 | $47,909 | $74,981 | $26,665,156 |
| 3 | 26 | $122,891 | $47,775 | $75,115 | $26,590,040 |
| 3 | 27 | $122,891 | $47,640 | $75,250 | $26,514,790 |
| 3 | 28 | $122,891 | $47,506 | $75,385 | $26,439,405 |
| 3 | 29 | $122,891 | $47,371 | $75,520 | $26,363,885 |
| 3 | 30 | $122,891 | $47,235 | $75,655 | $26,288,230 |
| 3 | 31 | $122,891 | $47,100 | $75,791 | $26,212,439 |
| 3 | 32 | $122,891 | $46,964 | $75,927 | $26,136,513 |
| 3 | 33 | $122,891 | $46,828 | $76,063 | $26,060,450 |
| 3 | 34 | $122,891 | $46,692 | $76,199 | $25,984,251 |
| 3 | 35 | $122,891 | $46,555 | $76,335 | $25,907,916 |
| 3 | 36 | $122,891 | $46,418 | $76,472 | $25,831,443 |
| 4 | 37 | $122,891 | $46,281 | $76,609 | $25,754,834 |
| 4 | 38 | $122,891 | $46,144 | $76,746 | $25,678,088 |
| 4 | 39 | $122,891 | $46,007 | $76,884 | $25,601,204 |
| 4 | 40 | $122,891 | $45,869 | $77,022 | $25,524,182 |
| 4 | 41 | $122,891 | $45,731 | $77,160 | $25,447,022 |
| 4 | 42 | $122,891 | $45,593 | $77,298 | $25,369,724 |
| 4 | 43 | $122,891 | $45,454 | $77,436 | $25,292,288 |
| 4 | 44 | $122,891 | $45,315 | $77,575 | $25,214,713 |
| 4 | 45 | $122,891 | $45,176 | $77,714 | $25,136,999 |
| 4 | 46 | $122,891 | $45,037 | $77,853 | $25,059,145 |
| 4 | 47 | $122,891 | $44,898 | $77,993 | $24,981,152 |
| 4 | 48 | $122,891 | $44,758 | $78,133 | $24,903,020 |
| 5 | 49 | $122,891 | $44,618 | $78,273 | $24,824,747 |
| 5 | 50 | $122,891 | $44,478 | $78,413 | $24,746,334 |
| 5 | 51 | $122,891 | $44,337 | $78,553 | $24,667,781 |
| 5 | 52 | $122,891 | $44,196 | $78,694 | $24,589,087 |
| 5 | 53 | $122,891 | $44,055 | $78,835 | $24,510,251 |
| 5 | 54 | $122,891 | $43,914 | $78,976 | $24,431,275 |
| 5 | 55 | $122,891 | $43,773 | $79,118 | $24,352,157 |
| 5 | 56 | $122,891 | $43,631 | $79,260 | $24,272,898 |
| 5 | 57 | $122,891 | $43,489 | $79,402 | $24,193,496 |
| 5 | 58 | $122,891 | $43,347 | $79,544 | $24,113,952 |
| 5 | 59 | $122,891 | $43,204 | $79,686 | $24,034,266 |
| 5 | 60 | $122,891 | $43,061 | $79,829 | $23,954,437 |
| 6 | 61 | $122,891 | $42,918 | $79,972 | $23,874,464 |
| 6 | 62 | $122,891 | $42,775 | $80,115 | $23,794,349 |
| 6 | 63 | $122,891 | $42,632 | $80,259 | $23,714,090 |
| 6 | 64 | $122,891 | $42,488 | $80,403 | $23,633,687 |
| 6 | 65 | $122,891 | $42,344 | $80,547 | $23,553,140 |
| 6 | 66 | $122,891 | $42,199 | $80,691 | $23,472,449 |
| 6 | 67 | $122,891 | $42,055 | $80,836 | $23,391,613 |
| 6 | 68 | $122,891 | $41,910 | $80,981 | $23,310,633 |
| 6 | 69 | $122,891 | $41,765 | $81,126 | $23,229,507 |
| 6 | 70 | $122,891 | $41,620 | $81,271 | $23,148,236 |
| 6 | 71 | $122,891 | $41,474 | $81,417 | $23,066,820 |
| 6 | 72 | $122,891 | $41,328 | $81,562 | $22,985,257 |
| 7 | 73 | $122,891 | $41,182 | $81,709 | $22,903,548 |
| 7 | 74 | $122,891 | $41,036 | $81,855 | $22,821,693 |
| 7 | 75 | $122,891 | $40,889 | $82,002 | $22,739,692 |
| 7 | 76 | $122,891 | $40,742 | $82,149 | $22,657,543 |
| 7 | 77 | $122,891 | $40,595 | $82,296 | $22,575,247 |
| 7 | 78 | $122,891 | $40,447 | $82,443 | $22,492,804 |
| 7 | 79 | $122,891 | $40,300 | $82,591 | $22,410,213 |
| 7 | 80 | $122,891 | $40,152 | $82,739 | $22,327,474 |
| 7 | 81 | $122,891 | $40,003 | $82,887 | $22,244,587 |
| 7 | 82 | $122,891 | $39,855 | $83,036 | $22,161,551 |
| 7 | 83 | $122,891 | $39,706 | $83,184 | $22,078,367 |
| 7 | 84 | $122,891 | $39,557 | $83,333 | $21,995,034 |
| 8 | 85 | $122,891 | $39,408 | $83,483 | $21,911,551 |
| 8 | 86 | $122,891 | $39,258 | $83,632 | $21,827,918 |
| 8 | 87 | $122,891 | $39,108 | $83,782 | $21,744,136 |
| 8 | 88 | $122,891 | $38,958 | $83,932 | $21,660,204 |
| 8 | 89 | $122,891 | $38,808 | $84,083 | $21,576,121 |
| 8 | 90 | $122,891 | $38,657 | $84,233 | $21,491,888 |
| 8 | 91 | $122,891 | $38,506 | $84,384 | $21,407,504 |
| 8 | 92 | $122,891 | $38,355 | $84,535 | $21,322,968 |
| 8 | 93 | $122,891 | $38,204 | $84,687 | $21,238,281 |
| 8 | 94 | $122,891 | $38,052 | $84,839 | $21,153,443 |
| 8 | 95 | $122,891 | $37,900 | $84,991 | $21,068,452 |
| 8 | 96 | $122,891 | $37,748 | $85,143 | $20,983,309 |
| 9 | 97 | $122,891 | $37,595 | $85,295 | $20,898,014 |
| 9 | 98 | $122,891 | $37,442 | $85,448 | $20,812,565 |
| 9 | 99 | $122,891 | $37,289 | $85,601 | $20,726,964 |
| 9 | 100 | $122,891 | $37,136 | $85,755 | $20,641,209 |
| 9 | 101 | $122,891 | $36,982 | $85,908 | $20,555,301 |
| 9 | 102 | $122,891 | $36,828 | $86,062 | $20,469,239 |
| 9 | 103 | $122,891 | $36,674 | $86,216 | $20,383,022 |
| 9 | 104 | $122,891 | $36,520 | $86,371 | $20,296,651 |
| 9 | 105 | $122,891 | $36,365 | $86,526 | $20,210,125 |
| 9 | 106 | $122,891 | $36,210 | $86,681 | $20,123,445 |
| 9 | 107 | $122,891 | $36,055 | $86,836 | $20,036,609 |
| 9 | 108 | $122,891 | $35,899 | $86,992 | $19,949,617 |
| 10 | 109 | $122,891 | $35,743 | $87,147 | $19,862,470 |
| 10 | 110 | $122,891 | $35,587 | $87,304 | $19,775,166 |
| 10 | 111 | $122,891 | $35,431 | $87,460 | $19,687,706 |
| 10 | 112 | $122,891 | $35,274 | $87,617 | $19,600,089 |
| 10 | 113 | $122,891 | $35,117 | $87,774 | $19,512,315 |
| 10 | 114 | $122,891 | $34,960 | $87,931 | $19,424,384 |
| 10 | 115 | $122,891 | $34,802 | $88,089 | $19,336,296 |
| 10 | 116 | $122,891 | $34,644 | $88,246 | $19,248,050 |
| 10 | 117 | $122,891 | $34,486 | $88,404 | $19,159,645 |
| 10 | 118 | $122,891 | $34,328 | $88,563 | $19,071,082 |
| 10 | 119 | $122,891 | $34,169 | $88,722 | $18,982,361 |
| 10 | 120 | $122,891 | $34,010 | $88,880 | $18,893,480 |
| 11 | 121 | $122,891 | $33,851 | $89,040 | $18,804,440 |
| 11 | 122 | $122,891 | $33,691 | $89,199 | $18,715,241 |
| 11 | 123 | $122,891 | $33,531 | $89,359 | $18,625,882 |
| 11 | 124 | $122,891 | $33,371 | $89,519 | $18,536,363 |
| 11 | 125 | $122,891 | $33,211 | $89,680 | $18,446,683 |
| 11 | 126 | $122,891 | $33,050 | $89,840 | $18,356,843 |
| 11 | 127 | $122,891 | $32,889 | $90,001 | $18,266,842 |
| 11 | 128 | $122,891 | $32,728 | $90,162 | $18,176,680 |
| 11 | 129 | $122,891 | $32,567 | $90,324 | $18,086,356 |
| 11 | 130 | $122,891 | $32,405 | $90,486 | $17,995,870 |
| 11 | 131 | $122,891 | $32,243 | $90,648 | $17,905,222 |
| 11 | 132 | $122,891 | $32,080 | $90,810 | $17,814,411 |
| 12 | 133 | $122,891 | $31,917 | $90,973 | $17,723,438 |
| 12 | 134 | $122,891 | $31,754 | $91,136 | $17,632,302 |
| 12 | 135 | $122,891 | $31,591 | $91,299 | $17,541,003 |
| 12 | 136 | $122,891 | $31,428 | $91,463 | $17,449,540 |
| 12 | 137 | $122,891 | $31,264 | $91,627 | $17,357,913 |
| 12 | 138 | $122,891 | $31,100 | $91,791 | $17,266,122 |
| 12 | 139 | $122,891 | $30,935 | $91,955 | $17,174,167 |
| 12 | 140 | $122,891 | $30,770 | $92,120 | $17,082,047 |
| 12 | 141 | $122,891 | $30,605 | $92,285 | $16,989,761 |
| 12 | 142 | $122,891 | $30,440 | $92,451 | $16,897,311 |
| 12 | 143 | $122,891 | $30,274 | $92,616 | $16,804,695 |
| 12 | 144 | $122,891 | $30,108 | $92,782 | $16,711,913 |
| 13 | 145 | $122,891 | $29,942 | $92,948 | $16,618,964 |
| 13 | 146 | $122,891 | $29,776 | $93,115 | $16,525,849 |
| 13 | 147 | $122,891 | $29,609 | $93,282 | $16,432,568 |
| 13 | 148 | $122,891 | $29,442 | $93,449 | $16,339,119 |
| 13 | 149 | $122,891 | $29,274 | $93,616 | $16,245,502 |
| 13 | 150 | $122,891 | $29,107 | $93,784 | $16,151,718 |
| 13 | 151 | $122,891 | $28,938 | $93,952 | $16,057,766 |
| 13 | 152 | $122,891 | $28,770 | $94,120 | $15,963,646 |
| 13 | 153 | $122,891 | $28,602 | $94,289 | $15,869,357 |
| 13 | 154 | $122,891 | $28,433 | $94,458 | $15,774,899 |
| 13 | 155 | $122,891 | $28,263 | $94,627 | $15,680,272 |
| 13 | 156 | $122,891 | $28,094 | $94,797 | $15,585,475 |
| 14 | 157 | $122,891 | $27,924 | $94,967 | $15,490,508 |
| 14 | 158 | $122,891 | $27,754 | $95,137 | $15,395,372 |
| 14 | 159 | $122,891 | $27,583 | $95,307 | $15,300,065 |
| 14 | 160 | $122,891 | $27,413 | $95,478 | $15,204,587 |
| 14 | 161 | $122,891 | $27,242 | $95,649 | $15,108,938 |
| 14 | 162 | $122,891 | $27,070 | $95,820 | $15,013,117 |
| 14 | 163 | $122,891 | $26,899 | $95,992 | $14,917,125 |
| 14 | 164 | $122,891 | $26,727 | $96,164 | $14,820,961 |
| 14 | 165 | $122,891 | $26,554 | $96,336 | $14,724,625 |
| 14 | 166 | $122,891 | $26,382 | $96,509 | $14,628,116 |
| 14 | 167 | $122,891 | $26,209 | $96,682 | $14,531,434 |
| 14 | 168 | $122,891 | $26,035 | $96,855 | $14,434,579 |
| 15 | 169 | $122,891 | $25,862 | $97,029 | $14,337,550 |
| 15 | 170 | $122,891 | $25,688 | $97,202 | $14,240,348 |
| 15 | 171 | $122,891 | $25,514 | $97,377 | $14,142,971 |
| 15 | 172 | $122,891 | $25,339 | $97,551 | $14,045,420 |
| 15 | 173 | $122,891 | $25,165 | $97,726 | $13,947,695 |
| 15 | 174 | $122,891 | $24,990 | $97,901 | $13,849,794 |
| 15 | 175 | $122,891 | $24,814 | $98,076 | $13,751,717 |
| 15 | 176 | $122,891 | $24,638 | $98,252 | $13,653,465 |
| 15 | 177 | $122,891 | $24,462 | $98,428 | $13,555,037 |
| 15 | 178 | $122,891 | $24,286 | $98,604 | $13,456,433 |
| 15 | 179 | $122,891 | $24,109 | $98,781 | $13,357,652 |
| 15 | 180 | $122,891 | $23,932 | $98,958 | $13,258,694 |
| 16 | 181 | $122,891 | $23,755 | $99,135 | $13,159,558 |
| 16 | 182 | $122,891 | $23,578 | $99,313 | $13,060,245 |
| 16 | 183 | $122,891 | $23,400 | $99,491 | $12,960,754 |
| 16 | 184 | $122,891 | $23,221 | $99,669 | $12,861,085 |
| 16 | 185 | $122,891 | $23,043 | $99,848 | $12,761,237 |
| 16 | 186 | $122,891 | $22,864 | $100,027 | $12,661,211 |
| 16 | 187 | $122,891 | $22,685 | $100,206 | $12,561,005 |
| 16 | 188 | $122,891 | $22,505 | $100,385 | $12,460,619 |
| 16 | 189 | $122,891 | $22,325 | $100,565 | $12,360,054 |
| 16 | 190 | $122,891 | $22,145 | $100,745 | $12,259,309 |
| 16 | 191 | $122,891 | $21,965 | $100,926 | $12,158,383 |
| 16 | 192 | $122,891 | $21,784 | $101,107 | $12,057,276 |
| 17 | 193 | $122,891 | $21,603 | $101,288 | $11,955,988 |
| 17 | 194 | $122,891 | $21,421 | $101,469 | $11,854,518 |
| 17 | 195 | $122,891 | $21,239 | $101,651 | $11,752,867 |
| 17 | 196 | $122,891 | $21,057 | $101,833 | $11,651,034 |
| 17 | 197 | $122,891 | $20,875 | $102,016 | $11,549,018 |
| 17 | 198 | $122,891 | $20,692 | $102,199 | $11,446,820 |
| 17 | 199 | $122,891 | $20,509 | $102,382 | $11,344,438 |
| 17 | 200 | $122,891 | $20,325 | $102,565 | $11,241,873 |
| 17 | 201 | $122,891 | $20,142 | $102,749 | $11,139,124 |
| 17 | 202 | $122,891 | $19,958 | $102,933 | $11,036,191 |
| 17 | 203 | $122,891 | $19,773 | $103,117 | $10,933,074 |
| 17 | 204 | $122,891 | $19,588 | $103,302 | $10,829,772 |
| 18 | 205 | $122,891 | $19,403 | $103,487 | $10,726,284 |
| 18 | 206 | $122,891 | $19,218 | $103,673 | $10,622,612 |
| 18 | 207 | $122,891 | $19,032 | $103,858 | $10,518,753 |
| 18 | 208 | $122,891 | $18,846 | $104,044 | $10,414,709 |
| 18 | 209 | $122,891 | $18,660 | $104,231 | $10,310,478 |
| 18 | 210 | $122,891 | $18,473 | $104,418 | $10,206,060 |
| 18 | 211 | $122,891 | $18,286 | $104,605 | $10,101,456 |
| 18 | 212 | $122,891 | $18,098 | $104,792 | $9,996,664 |
| 18 | 213 | $122,891 | $17,911 | $104,980 | $9,891,684 |
| 18 | 214 | $122,891 | $17,723 | $105,168 | $9,786,516 |
| 18 | 215 | $122,891 | $17,534 | $105,356 | $9,681,159 |
| 18 | 216 | $122,891 | $17,345 | $105,545 | $9,575,614 |
| 19 | 217 | $122,891 | $17,156 | $105,734 | $9,469,880 |
| 19 | 218 | $122,891 | $16,967 | $105,924 | $9,363,956 |
| 19 | 219 | $122,891 | $16,777 | $106,113 | $9,257,843 |
| 19 | 220 | $122,891 | $16,587 | $106,304 | $9,151,539 |
| 19 | 221 | $122,891 | $16,397 | $106,494 | $9,045,045 |
| 19 | 222 | $122,891 | $16,206 | $106,685 | $8,938,360 |
| 19 | 223 | $122,891 | $16,015 | $106,876 | $8,831,484 |
| 19 | 224 | $122,891 | $15,823 | $107,067 | $8,724,417 |
| 19 | 225 | $122,891 | $15,631 | $107,259 | $8,617,158 |
| 19 | 226 | $122,891 | $15,439 | $107,451 | $8,509,706 |
| 19 | 227 | $122,891 | $15,247 | $107,644 | $8,402,062 |
| 19 | 228 | $122,891 | $15,054 | $107,837 | $8,294,225 |
| 20 | 229 | $122,891 | $14,860 | $108,030 | $8,186,195 |
| 20 | 230 | $122,891 | $14,667 | $108,224 | $8,077,972 |
| 20 | 231 | $122,891 | $14,473 | $108,418 | $7,969,554 |
| 20 | 232 | $122,891 | $14,279 | $108,612 | $7,860,942 |
| 20 | 233 | $122,891 | $14,084 | $108,806 | $7,752,136 |
| 20 | 234 | $122,891 | $13,889 | $109,001 | $7,643,135 |
| 20 | 235 | $122,891 | $13,694 | $109,197 | $7,533,938 |
| 20 | 236 | $122,891 | $13,498 | $109,392 | $7,424,546 |
| 20 | 237 | $122,891 | $13,302 | $109,588 | $7,314,958 |
| 20 | 238 | $122,891 | $13,106 | $109,785 | $7,205,173 |
| 20 | 239 | $122,891 | $12,909 | $109,981 | $7,095,192 |
| 20 | 240 | $122,891 | $12,712 | $110,178 | $6,985,013 |
| 21 | 241 | $122,891 | $12,515 | $110,376 | $6,874,638 |
| 21 | 242 | $122,891 | $12,317 | $110,573 | $6,764,064 |
| 21 | 243 | $122,891 | $12,119 | $110,772 | $6,653,293 |
| 21 | 244 | $122,891 | $11,920 | $110,970 | $6,542,323 |
| 21 | 245 | $122,891 | $11,722 | $111,169 | $6,431,154 |
| 21 | 246 | $122,891 | $11,522 | $111,368 | $6,319,786 |
| 21 | 247 | $122,891 | $11,323 | $111,568 | $6,208,218 |
| 21 | 248 | $122,891 | $11,123 | $111,767 | $6,096,451 |
| 21 | 249 | $122,891 | $10,923 | $111,968 | $5,984,483 |
| 21 | 250 | $122,891 | $10,722 | $112,168 | $5,872,314 |
| 21 | 251 | $122,891 | $10,521 | $112,369 | $5,759,945 |
| 21 | 252 | $122,891 | $10,320 | $112,571 | $5,647,374 |
| 22 | 253 | $122,891 | $10,118 | $112,772 | $5,534,602 |
| 22 | 254 | $122,891 | $9,916 | $112,974 | $5,421,628 |
| 22 | 255 | $122,891 | $9,714 | $113,177 | $5,308,451 |
| 22 | 256 | $122,891 | $9,511 | $113,380 | $5,195,071 |
| 22 | 257 | $122,891 | $9,308 | $113,583 | $5,081,489 |
| 22 | 258 | $122,891 | $9,104 | $113,786 | $4,967,702 |
| 22 | 259 | $122,891 | $8,900 | $113,990 | $4,853,712 |
| 22 | 260 | $122,891 | $8,696 | $114,194 | $4,739,518 |
| 22 | 261 | $122,891 | $8,492 | $114,399 | $4,625,119 |
| 22 | 262 | $122,891 | $8,287 | $114,604 | $4,510,515 |
| 22 | 263 | $122,891 | $8,081 | $114,809 | $4,395,706 |
| 22 | 264 | $122,891 | $7,876 | $115,015 | $4,280,691 |
| 23 | 265 | $122,891 | $7,670 | $115,221 | $4,165,470 |
| 23 | 266 | $122,891 | $7,463 | $115,427 | $4,050,043 |
| 23 | 267 | $122,891 | $7,256 | $115,634 | $3,934,409 |
| 23 | 268 | $122,891 | $7,049 | $115,841 | $3,818,567 |
| 23 | 269 | $122,891 | $6,842 | $116,049 | $3,702,518 |
| 23 | 270 | $122,891 | $6,634 | $116,257 | $3,586,261 |
| 23 | 271 | $122,891 | $6,425 | $116,465 | $3,469,796 |
| 23 | 272 | $122,891 | $6,217 | $116,674 | $3,353,122 |
| 23 | 273 | $122,891 | $6,008 | $116,883 | $3,236,239 |
| 23 | 274 | $122,891 | $5,798 | $117,092 | $3,119,147 |
| 23 | 275 | $122,891 | $5,588 | $117,302 | $3,001,845 |
| 23 | 276 | $122,891 | $5,378 | $117,512 | $2,884,333 |
| 24 | 277 | $122,891 | $5,168 | $117,723 | $2,766,610 |
| 24 | 278 | $122,891 | $4,957 | $117,934 | $2,648,676 |
| 24 | 279 | $122,891 | $4,746 | $118,145 | $2,530,531 |
| 24 | 280 | $122,891 | $4,534 | $118,357 | $2,412,175 |
| 24 | 281 | $122,891 | $4,322 | $118,569 | $2,293,606 |
| 24 | 282 | $122,891 | $4,109 | $118,781 | $2,174,825 |
| 24 | 283 | $122,891 | $3,897 | $118,994 | $2,055,831 |
| 24 | 284 | $122,891 | $3,683 | $119,207 | $1,936,624 |
| 24 | 285 | $122,891 | $3,470 | $119,421 | $1,817,203 |
| 24 | 286 | $122,891 | $3,256 | $119,635 | $1,697,568 |
| 24 | 287 | $122,891 | $3,041 | $119,849 | $1,577,719 |
| 24 | 288 | $122,891 | $2,827 | $120,064 | $1,457,655 |
| 25 | 289 | $122,891 | $2,612 | $120,279 | $1,337,376 |
| 25 | 290 | $122,891 | $2,396 | $120,494 | $1,216,882 |
| 25 | 291 | $122,891 | $2,180 | $120,710 | $1,096,172 |
| 25 | 292 | $122,891 | $1,964 | $120,927 | $975,245 |
| 25 | 293 | $122,891 | $1,747 | $121,143 | $854,102 |
| 25 | 294 | $122,891 | $1,530 | $121,360 | $732,742 |
| 25 | 295 | $122,891 | $1,313 | $121,578 | $611,164 |
| 25 | 296 | $122,891 | $1,095 | $121,796 | $489,368 |
| 25 | 297 | $122,891 | $877 | $122,014 | $367,355 |
| 25 | 298 | $122,891 | $658 | $122,232 | $245,122 |
| 25 | 299 | $122,891 | $439 | $122,451 | $122,671 |
| 25 | 300 | $122,891 | $220 | $122,671 | $0 |
